[PPB] YoY TTM Result on 30-Sep-2007 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

29-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 0.77%

YoY- 1268.06%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	2,162,896	2,144,979	3,440,571	2,849,770	4,786,601	10,504,178	10,867,394	-23.58%
YoY %	0.84%	-37.66%	20.73%	-40.46%	-54.43%	-3.34%	-	-
Horiz. %	19.90%	19.74%	31.66%	26.22%	44.05%	96.66%	100.00%	-
PBT	1,267,995	1,469,151	1,156,110	522,475	469,928	657,088	707,629	10.20%
YoY %	-13.69%	27.08%	121.28%	11.18%	-28.48%	-7.14%	-	-
Horiz. %	179.19%	207.62%	163.38%	73.83%	66.41%	92.86%	100.00%	-
Tax	825,842	167,682	-116,949	6,604,180	164,574	-202,736	-339,808	-
YoY %	392.50%	243.38%	-101.77%	3,912.89%	181.18%	40.34%	-	-
Horiz. %	-243.03%	-49.35%	34.42%	-1,943.50%	-48.43%	59.66%	100.00%	-
NP	2,093,837	1,636,833	1,039,161	7,126,655	634,502	454,352	367,821	33.60%
YoY %	27.92%	57.51%	-85.42%	1,023.19%	39.65%	23.53%	-	-
Horiz. %	569.25%	445.01%	282.52%	1,937.53%	172.50%	123.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,082,616	1,627,719	1,042,779	7,053,371	515,574	419,071	367,821	33.48%
YoY %	27.95%	56.09%	-85.22%	1,268.06%	23.03%	13.93%	-	-
Horiz. %	566.20%	442.53%	283.50%	1,917.61%	140.17%	113.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-65.13%	-11.41%	10.12%	-1,264.02%	-35.02%	30.85%	48.02%	-
YoY %	-470.82%	-212.75%	100.80%	-3,509.42%	-213.52%	-35.76%	-	-
Horiz. %	-135.63%	-23.76%	21.07%	-2,632.28%	-72.93%	64.24%	100.00%	-
Total Cost	69,059	508,146	2,401,410	-4,276,885	4,152,099	10,049,826	10,499,573	-56.69%
YoY %	-86.41%	-78.84%	156.15%	-203.01%	-58.68%	-4.28%	-	-
Horiz. %	0.66%	4.84%	22.87%	-40.73%	39.55%	95.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,077,564	13,928,477	11,796,791	11,299,073	4,504,724	4,076,483	3,236,093	26.19%
YoY %	-6.11%	18.07%	4.40%	150.83%	10.51%	25.97%	-	-
Horiz. %	404.12%	430.41%	364.54%	349.16%	139.20%	125.97%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	1,636,129	272,695	1,090,473	237,099	237,044	118,587	181,495	44.24%
YoY %	499.98%	-74.99%	359.92%	0.02%	99.89%	-34.66%	-	-
Horiz. %	901.47%	150.25%	600.83%	130.64%	130.61%	65.34%	100.00%	-
Div Payout %	78.56%	16.75%	104.57%	3.36%	45.98%	28.30%	49.34%	-
YoY %	369.01%	-83.98%	3,012.20%	-92.69%	62.47%	-42.64%	-	-
Horiz. %	159.22%	33.95%	211.94%	6.81%	93.19%	57.36%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	13,077,564	13,928,477	11,796,791	11,299,073	4,504,724	4,076,483	3,236,093	26.19%
YoY %	-6.11%	18.07%	4.40%	150.83%	10.51%	25.97%	-	-
Horiz. %	404.12%	430.41%	364.54%	349.16%	139.20%	125.97%	100.00%	-
NOSH	1,185,636	1,185,402	1,185,607	1,185,632	1,185,453	1,185,024	539,348	14.02%
YoY %	0.02%	-0.02%	-0.00%	0.02%	0.04%	119.71%	-	-
Horiz. %	219.83%	219.78%	219.82%	219.83%	219.79%	219.71%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	96.81%	76.31%	30.20%	250.08%	13.26%	4.33%	3.38%	-
YoY %	26.86%	152.68%	-87.92%	1,785.97%	206.24%	28.11%	-	-
Horiz. %	2,864.20%	2,257.69%	893.49%	7,398.82%	392.31%	128.11%	100.00%	-
ROE	15.93%	11.69%	8.84%	62.42%	11.45%	10.28%	11.37%	-
YoY %	36.27%	32.24%	-85.84%	445.15%	11.38%	-9.59%	-	-
Horiz. %	140.11%	102.81%	77.75%	548.99%	100.70%	90.41%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	182.42	180.95	290.19	240.36	403.78	886.41	2,014.91	-32.97%
YoY %	0.81%	-37.64%	20.73%	-40.47%	-54.45%	-56.01%	-	-
Horiz. %	9.05%	8.98%	14.40%	11.93%	20.04%	43.99%	100.00%	-
EPS	175.65	137.31	87.95	594.90	43.49	35.36	68.20	17.07%
YoY %	27.92%	56.12%	-85.22%	1,267.90%	22.99%	-48.15%	-	-
Horiz. %	257.55%	201.33%	128.96%	872.29%	63.77%	51.85%	100.00%	-
DPS	138.00	23.00	92.00	20.00	20.00	10.01	33.65	26.50%
YoY %	500.00%	-75.00%	360.00%	0.00%	99.80%	-70.25%	-	-
Horiz. %	410.10%	68.35%	273.40%	59.44%	59.44%	29.75%	100.00%	-
NAPS	11.03	11.75	9.95	9.53	3.80	3.44	6.00	10.67%
YoY %	-6.13%	18.09%	4.41%	150.79%	10.47%	-42.67%	-	-
Horiz. %	183.83%	195.83%	165.83%	158.83%	63.33%	57.33%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,632
RPS	152.04	150.78	241.85	200.32	336.47	738.38	763.91	-23.58%
YoY %	0.84%	-37.66%	20.73%	-40.46%	-54.43%	-3.34%	-	-
Horiz. %	19.90%	19.74%	31.66%	26.22%	44.05%	96.66%	100.00%	-
EPS	146.40	114.42	73.30	495.81	36.24	29.46	25.86	33.48%
YoY %	27.95%	56.10%	-85.22%	1,268.13%	23.01%	13.92%	-	-
Horiz. %	566.13%	442.46%	283.45%	1,917.29%	140.14%	113.92%	100.00%	-
DPS	115.01	19.17	76.65	16.67	16.66	8.34	12.76	44.23%
YoY %	499.95%	-74.99%	359.81%	0.06%	99.76%	-34.64%	-	-
Horiz. %	901.33%	150.24%	600.71%	130.64%	130.56%	65.36%	100.00%	-
NAPS	9.1927	9.7909	8.2924	7.9426	3.1665	2.8655	2.2748	26.19%
YoY %	-6.11%	18.07%	4.40%	150.83%	10.50%	25.97%	-	-
Horiz. %	404.11%	430.41%	364.53%	349.16%	139.20%	125.97%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	17.20	15.40	8.55	9.20	4.40	4.24	6.55	-
P/RPS	9.43	8.51	2.95	3.83	1.09	0.48	0.33	74.80%
YoY %	10.81%	188.47%	-22.98%	251.38%	127.08%	45.45%	-	-
Horiz. %	2,857.58%	2,578.79%	893.94%	1,160.61%	330.30%	145.45%	100.00%	-
P/EPS	9.79	11.22	9.72	1.55	10.12	11.99	9.60	0.32%
YoY %	-12.75%	15.43%	527.10%	-84.68%	-15.60%	24.90%	-	-
Horiz. %	101.98%	116.88%	101.25%	16.15%	105.42%	124.90%	100.00%	-
EY	10.21	8.92	10.29	64.66	9.88	8.34	10.41	-0.32%
YoY %	14.46%	-13.31%	-84.09%	554.45%	18.47%	-19.88%	-	-
Horiz. %	98.08%	85.69%	98.85%	621.13%	94.91%	80.12%	100.00%	-
DY	8.02	1.49	10.76	2.17	4.55	2.36	5.14	7.69%
YoY %	438.26%	-86.15%	395.85%	-52.31%	92.80%	-54.09%	-	-
Horiz. %	156.03%	28.99%	209.34%	42.22%	88.52%	45.91%	100.00%	-
P/NAPS	1.56	1.31	0.86	0.97	1.16	1.23	1.09	6.15%
YoY %	19.08%	52.33%	-11.34%	-16.38%	-5.69%	12.84%	-	-
Horiz. %	143.12%	120.18%	78.90%	88.99%	106.42%	112.84%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	22/11/10	20/11/09	27/11/08	29/11/07	24/11/06	24/11/05	01/12/04	-
Price	18.80	15.70	8.55	10.30	4.68	4.18	6.60	-
P/RPS	10.31	8.68	2.95	4.29	1.16	0.47	0.33	77.42%
YoY %	18.78%	194.24%	-31.24%	269.83%	146.81%	42.42%	-	-
Horiz. %	3,124.24%	2,630.30%	893.94%	1,300.00%	351.52%	142.42%	100.00%	-
P/EPS	10.70	11.43	9.72	1.73	10.76	11.82	9.68	1.68%
YoY %	-6.39%	17.59%	461.85%	-83.92%	-8.97%	22.11%	-	-
Horiz. %	110.54%	118.08%	100.41%	17.87%	111.16%	122.11%	100.00%	-
EY	9.34	8.75	10.29	57.76	9.29	8.46	10.33	-1.66%
YoY %	6.74%	-14.97%	-82.18%	521.74%	9.81%	-18.10%	-	-
Horiz. %	90.42%	84.70%	99.61%	559.15%	89.93%	81.90%	100.00%	-
DY	7.34	1.46	10.76	1.94	4.27	2.39	5.10	6.25%
YoY %	402.74%	-86.43%	454.64%	-54.57%	78.66%	-53.14%	-	-
Horiz. %	143.92%	28.63%	210.98%	38.04%	83.73%	46.86%	100.00%	-
P/NAPS	1.70	1.34	0.86	1.08	1.23	1.22	1.10	7.52%
YoY %	26.87%	55.81%	-20.37%	-12.20%	0.82%	10.91%	-	-
Horiz. %	154.55%	121.82%	78.18%	98.18%	111.82%	110.91%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

876

MPI

MALAYSIAN PACIFIC INDUSTRIES

551

PTRANS

PERAK TRANSIT BERHAD

542

HLIND

HONG LEONG INDUSTRIES BHD

534

YTLPOWR

YTL POWER INTERNATIONAL BHD

321

MYEG

MY E.G. SERVICES BHD

295

CAPITALA

CAPITAL A BERHAD

223

PBBANK

PUBLIC BANK BHD

205

SAPNRG

SAPURA ENERGY BERHAD

205

Daily Stocks

TWL

0.03

0.00

46,602,000

MYEG

0.94

+0.025

20,389,900

CAPITALA

0.765

+0.03

18,316,500

PWRWELL

0.48

+0.035

13,642,400

INGENIEU

0.12

+0.005

10,027,200

WONG-WA

0.10

+0.01

9,737,900

YTLPOWR-C53

0.19

0.00

7,298,000

CAPITALA-WA

0.305

+0.02

6,296,700

YTL

3.09

+0.06

5,440,300

AAX

1.50

+0.13

5,340,900

More active Stocks

HEIM

23.40

+0.26

14,000

HUMEIND-LA

3.72

+0.22

2,000

UNIMECH

1.83

+0.21

100

CHINHIN

5.20

+0.20

37,100

AAX

1.50

+0.13

5,340,900

SYNERGY

1.44

+0.11

457,100

CHINTEK

7.78

+0.11

3,000

KGB

2.68

+0.08

564,600

GCB

2.87

+0.08

454,300

JCBNEXT

1.68

+0.08

200

More gainer Stocks

UTDPLT

24.70

-0.20

12,500

KUAISHO-C17

0.08

-0.12

58,800

ALLIANZ

20.80

-0.10

5,900

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KSENG

5.71

-0.08

23,500

NIKKEI-HC

0.67

-0.08

4,400

MFCB

4.60

-0.07

13,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More